|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 1.40B | 0.90B | 0.36B | 0.10B | 0.12B | 0.11B | 0.60B | 0.42B | 0.55B | 1.00B | 0.92B | 0.48B | 0.38B | 1.26B | 1.26B | 1.16B | 1.92B | 1.96B | 0.65B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.03B | 0.06B | 0.07B | 0.06B | 0.12B | 0.06B | 0.05B | 0.06B | 0.04B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.41B | 0.92B | 0.42B | 0.17B | 0.19B | 0.23B | 0.66B | 0.47B | 0.62B | 1.05B | 0.92B | 0.49B | 0.39B | 1.26B | 1.27B | 1.18B | 1.93B | 1.96B | 0.65B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | 2.41B | 2.46B | 2.55B | 2.51B | 2.77B | 2.71B | 2.83B | 2.80B | 2.93B | 2.98B | 2.98B | 2.79B | 3.01B | 3.02B | 2.99B | 2.98B | 3.18B | 3.11B | 3.37B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | 2.41B | 2.46B | 2.55B | 2.51B | 2.77B | 2.71B | 2.83B | 2.80B | 2.93B | 2.98B | 2.98B | 2.79B | 3.01B | 3.02B | 2.99B | 2.98B | 3.18B | 3.11B | 3.48B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.58B | 0.55B | 0.60B | 0.69B | 0.74B | 0.85B | 0.85B | 0.87B | 0.83B | 0.79B | 0.70B | 0.70B | 0.64B | 0.66B | 0.61B | 0.62B | 0.61B | 0.64B | 0.62B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.88B | 0.89B | 1.01B | 1.04B | 1.10B | 1.08B | 1.12B | 1.09B | 1.04B | 0.97B | 0.91B | 0.97B | 0.97B | 1.01B | 0.96B | 1.02B | 1.05B | 0.99B | 0.96B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | 1.46B | 1.38B | 1.49B | 1.73B | 1.72B | 1.93B | 1.97B | 1.73B | 1.88B | 1.75B | 1.62B | 1.57B | 1.51B | 1.57B | 1.57B | 1.55B | 1.57B | 1.53B | 1.49B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.14B | 0.33B | 0.12B | 0.41B | 0.13B | 0.13B | 0.12B | 0.15B | 0.46B | 0.14B | 0.14B | 0.15B | 0.14B | 0.40B | 0.44B | 0.51B | 0.53B | 0.19B | 0.16B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.15B | 5.49B | 4.99B | 4.69B | 4.60B | 4.91B | 5.10B | 5.49B | 5.27B | 5.44B | 5.79B | 5.64B | 5.21B | 5.75B | 6.12B | 6.03B | 6.08B | 7.08B | 7.11B | 5.96B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07B | 1.09B | 1.08B | 1.13B | 1.15B | 1.13B | 1.12B | 1.13B | 1.14B | 1.15B | 1.16B | 1.17B | 1.18B | 1.14B | 1.15B | 1.15B | 1.16B | 1.19B | 1.20B | 1.24B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.24B | 0.28B | 0.33B | 0.32B | 0.36B | 0.36B | 0.40B | 0.36B | 0.36B | 0.38B | 0.47B | 0.45B | 0.46B | 0.58B | 0.68B | 0.65B | 0.68B | 0.76B | 0.86B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.15B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08B | 3.08B | 3.07B | 3.29B | 3.29B | 3.26B | 3.26B | 3.29B | 3.31B | 3.33B | 3.33B | 3.47B | 3.45B | 3.42B | 3.55B | 3.75B | 3.78B | 3.94B | 4.06B | 4.28B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.03B | 0.03B | 0.09B | 0.11B | 0.04B | 0.04B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.02B | 0.05B | 0.03B | 0.00B | 0.00B | 0.00B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12B | 6.17B | 6.13B | 8.06B | 8.08B | 7.94B | 7.74B | 8.01B | 8.06B | 0.04B | 0.04B | 8.15B | 8.11B | 7.82B | 7.90B | 7.91B | 7.86B | 8.05B | 8.11B | 9.23B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97B | 1.20B | 1.66B | 4.22B | 2.91B | 1.20B | 2.69B | | 2.39B | 0.02B | 0.04B | 0.03B | 3.41B | 1.20B | 3.28B | 2.08B | 3.23B | 1.20B | | 2.46B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09B | 7.37B | 7.79B | 12.29B | 10.99B | 9.14B | 10.43B | 8.01B | 10.45B | 0.06B | 0.08B | 8.17B | 11.53B | 9.02B | 11.18B | 9.99B | 11.09B | 9.25B | 8.11B | 11.69B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.15B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.16B | 0.15B | 0.18B | 0.17B | 0.18B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.48B | 0.05B | 0.11B | 0.57B | 0.15B | 0.09B | 0.12B | 0.28B | 0.13B | 0.15B | 0.53B | 0.28B | 0.56B | 0.13B | 0.67B | 0.33B | 0.17B | 0.71B | 0.18B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.06B | 13.05B | 12.94B | 3.69B | 16.46B | 16.26B | 15.94B | 3.74B | 15.98B | 16.02B | 16.07B | 4.03B | 16.09B | 15.71B | 15.98B | 4.48B | 16.29B | 16.66B | 16.79B | 5.04B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.21B | 18.53B | 17.93B | 21.21B | 21.07B | 21.16B | 21.04B | 21.46B | 21.25B | 21.46B | 21.86B | 21.85B | 21.30B | 21.46B | 22.10B | 22.39B | 22.37B | 23.74B | 23.90B | 24.70B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13B | 1.21B | 1.24B | 1.38B | 1.42B | 1.52B | 1.58B | 1.73B | 1.47B | 1.48B | 1.50B | 1.57B | 1.61B | 1.69B | 1.81B | 1.81B | 1.77B | 1.88B | 1.87B | 2.07B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.02B | 0.01B | 0.47B | 0.60B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.10B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.18B | 0.18B | 0.18B | 0.18B | 0.21B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 1.37B | 1.39B | 1.54B | 2.04B | 2.27B | 1.74B | 1.88B | 1.63B | 1.63B | 1.65B | 1.73B | 1.78B | 1.86B | 1.98B | 2.00B | 1.96B | 2.07B | 2.06B | 2.38B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.05B | 0.04B | 0.47B | 0.43B | 0.05B | 0.06B | 0.08B | 0.08B | 0.06B | 0.44B | 0.06B | 0.54B | 0.06B | 0.07B | 0.06B | 0.55B | 0.06B | 0.10B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 1.17B | 1.12B | 1.14B | 1.14B | 1.15B | 1.15B | 1.29B | 1.28B | 1.28B | 1.28B | 1.33B | 1.35B | 1.41B | 1.41B | 1.51B | 1.51B | 1.59B | 1.51B | 1.74B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.41B | 0.49B | 0.62B | 0.50B | 0.51B | 1.12B | 1.12B | 1.13B | 0.63B | 0.01B | 0.01B | 0.64B | 0.62B | 0.61B | 0.69B | 0.00B | 0.87B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.07B | 0.10B | 0.11B | 0.07B | 0.11B | 0.20B | 0.17B | 0.12B | 0.13B | 0.16B | 0.20B | 0.14B | 0.24B | 0.13B | 0.18B | 0.20B | 0.19B | 0.13B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.17B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85B | 2.88B | 2.89B | 3.55B | 3.63B | 3.81B | 3.77B | 4.21B | 4.49B | 4.47B | 4.60B | 4.35B | 3.70B | 3.85B | 4.71B | 4.79B | 4.61B | 4.91B | 4.19B | 5.53B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.69B | 6.71B | 5.93B | 8.35B | 8.27B | 8.17B | 8.03B | 8.08B | 7.52B | 7.50B | 7.49B | 7.55B | 7.53B | 7.54B | 6.97B | 6.95B | 7.00B | 7.52B | 8.05B | 7.37B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.05B | 1.00B | 0.89B | 0.87B | 0.84B | 0.88B | 0.67B | 0.67B | 0.66B | 0.63B | 0.65B | 0.64B | 0.63B | 0.62B | 0.63B | 0.59B | 0.62B | 0.60B | 0.55B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.57B | 0.59B | 0.62B | 0.62B | 0.63B | 0.58B | 0.51B | 0.50B | 0.47B | 0.45B | 0.42B | 0.35B | 0.29B | 0.26B | 0.28B | 0.25B | 0.18B | 0.18B | 0.33B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.27B | 0.26B | 0.28B | 0.28B | 0.29B | 0.32B | 0.34B | 0.32B | 0.34B | 0.41B | 0.43B | 0.43B | 0.44B | 0.55B | 0.58B | 0.60B | 0.60B | 0.60B | 0.60B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.32B | 0.29B | 0.25B | 0.29B | 0.31B | 0.38B | 0.41B | 0.39B | 0.44B | 0.46B | 0.38B | 0.42B | 0.41B | 0.40B | 0.37B | 0.42B | 0.56B | 0.53B | 0.52B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.56B | 11.48B | 10.68B | 13.70B | 13.67B | 13.73B | 13.57B | 13.80B | 13.50B | 13.44B | 13.58B | 13.39B | 12.66B | 12.74B | 13.12B | 13.23B | 13.05B | 13.83B | 13.62B | 14.37B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.89B | 11.80B | 10.96B | 13.95B | 13.96B | 14.05B | 13.95B | 14.21B | 13.89B | 13.88B | 14.04B | 13.77B | 13.07B | 13.15B | 13.53B | 13.60B | 13.46B | 14.39B | 14.14B | 14.89B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71B | 6.73B | 5.95B | 8.76B | 8.76B | 8.79B | 8.52B | 8.58B | 8.64B | 8.62B | 8.62B | 8.18B | 7.54B | 7.54B | 7.62B | 7.56B | 7.60B | 8.21B | 8.06B | 8.24B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32B | 6.74B | 6.96B | 7.25B | 7.11B | 7.12B | 7.09B | 7.26B | 7.37B | 7.58B | 7.82B | 8.07B | 8.23B | 8.31B | 8.58B | 8.76B | 8.90B | 9.35B | 9.72B | 9.77B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32B | 6.74B | 6.96B | 7.25B | 7.11B | 7.12B | 7.09B | 7.26B | 7.37B | 7.58B | 7.82B | 8.07B | 8.23B | 8.31B | 8.58B | 8.76B | 8.90B | 9.35B | 9.72B | 9.80B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.21B | 18.53B | 17.93B | 21.21B | 21.07B | 21.16B | 21.04B | 21.46B | 21.25B | 21.46B | 21.86B | 21.85B | 21.30B | 21.46B | 22.10B | 22.39B | 22.37B | 23.74B | 23.90B | 24.70B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30B | -1.71B | -1.73B | 8.81B | 8.84B | -1.62B | -1.83B | -1.73B | 9.40B | -1.76B | -1.80B | -1.85B | -1.88B | -1.90B | -1.85B | -1.98B | 11.74B | 12.08B | 12.48B | 12.83B |